CashFlowRE
Sign in Sign up
246 N Pearl Ave
C- Composite 52.06
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • DSCR +4.4/10.0
  • Livability +4.3/5.0
  • Rent growth +3.8/5.0
  • 1% rule +3.7/10.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$218,000

246 N Pearl Ave · Lancaster, OH 43130
5 bd · 2.5 ba · 2,204 sqft · SingleFamily public records · 61 Days on market
Built 1900 2,178 sqft lot $99/sqft · 20% below area Est $273k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

Key facts

  • Pocket doors
  • Eat-in kitchen
  • Historic home

Tags

HISTORIC HOMEORIGINAL HARDWOOD FLOORINGDECORATIVE FIREPLACESPOCKET DOORSCLASSIC ARCHITECTURAL DETAILSEAT-IN KITCHEN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 5-bed/2.5-bath single-family listed at $218k.

Deal economics

  • At list price, monthly cash flow is $50 ($605/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (12.9% below list).
  • Recommended offer: $190k (12.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.0% in Lancaster — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 86/100 on livability (#41 in OH, #423 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D, employment D.
  • Lancaster City (town): math 38% / reading 51% proficiency, ranked #504 of 656 in OH (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.2%/yr); 204 active listings in the ZIP; 475 units permitted in Fairfield County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Fairfield County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $154k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,863 (12.9% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.87%
Cap rate
6.57%
Cash-on-cash
0.99%
DSCR
1.04
GRM
9.6

CMA / ARV

ARV (median comp)
$273,419
List price
$218,000
Delta
-20.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
114 S Maple St 0.29mi 4/2.5 (-1) 2,160 (-2%) 0mo $160,000 $74 78
363 E Mulberry St 0.15mi 4/3.0 (-1) 2,159 (-2%) 11mo $280,000 $130 73
534 E Wheeling St 0.31mi 4/1.5 (-1) 2,182 (-1%) 3mo $273,000 $125 73
608 E Mulberry St 0.40mi 5/2.0 2,244 (+2%) 6mo $332,500 $148 72
408 E Mulberry St 0.17mi 4/2.0 (-1) 2,261 (+3%) 11mo $45,000 $20 72
141 E 5th Ave 0.27mi 5/2.0 2,008 (-9%) 11mo $257,000 $128 62
515 Madison Ave 0.59mi 4/2.5 (-1) 2,174 (-1%) 13mo $324,900 $149 54
123 Arnold Ave 0.55mi 4/4.0 (-1) 2,108 (-4%) 3mo $299,000 $142 54
841 E Mulberry St 0.73mi 4/3.0 (-1) 2,172 (-2%) 9mo $310,000 $143 49
620 E 5th Ave 0.46mi 4/2.0 (-1) 1,958 (-11%) 7mo $329,900 $168 47
631 N Broad St 0.44mi 4/2.0 (-1) 2,454 (+11%) 15mo $227,500 $93 41
524 E 5th Ave 0.35mi 4/1.5 (-1) 1,882 (-15%) 15mo $275,000 $146 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.22% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.54×
Total profit
$-27,784
Equity at exit
$32,505
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-1,468
Equity at exit
$18,849

Cash invested: $61,040 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
73 Landlord-Friendly
State Ohio
73 Landlord-Friendly · R+6
County
— inherits STATE
City
— inherits STATE
3-day notice; Cleveland / Columbus have some habitability code enforcement; otherwise landlord-leaning.

ZIP-level market 43130

Rents YoY
5.2%
Active inventory
204
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,899 medium interval (Pro) →
Mortgage (P&I)
$1,143
Tax from tax record
$215 /mo · $2,585/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$50

Break-even live

Break-even rent $1,835
Max offer price $218,000
Occupancy floor 92%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$54,500
Closing costs
$6,540
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 26 events

  1. 2026-06-18
    days on market $218,000 Active 61 DOM
  2. 2026-06-17
    days on market $218,000 Active 60 DOM
  3. 2026-06-16
    days on market $218,000 Active 59 DOM
  4. 2026-06-15
    days on market $218,000 Active 58 DOM
  5. 2026-06-13
    days on market $218,000 Active 56 DOM
  6. 2026-06-09
    days on market $218,000 Active 52 DOM
  7. 2026-06-08
    days on market $218,000 Active 51 DOM
  8. 2026-06-07
    days on market $218,000 Active 50 DOM
  9. 2026-06-03
    days on market $218,000 Active 46 DOM
  10. 2026-06-02
    days on market $218,000 Active 45 DOM
  11. 2026-06-01
    days on market $218,000 Active 44 DOM
  12. 2026-05-31
    days on market $218,000 Active 43 DOM
  13. 2026-05-16
    status Active 1359-char remark
    Show marketing remark (1359 chars)

    Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

  14. 2026-05-16
    price $219,000 1359-char remark
    Show marketing remark (1359 chars)

    Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

  15. 2026-05-13
    historical Contingent 1359-char remark
    Show marketing remark (1359 chars)

    Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

  16. 2026-05-08
    price $219,900 1359-char remark
    Show marketing remark (1359 chars)

    Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

  17. 2026-04-23
    price $224,990 1359-char remark
    Show marketing remark (1359 chars)

    Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

  18. 2026-04-18
    listed $229,000 Active 1359-char remark
    Show marketing remark (1359 chars)

    Charming historic home with incredible upside potential located in the heart of Lancaster, just minutes from downtown amenities, restaurants, and local attractions. This spacious 5-bedroom, 2.5-bath property offers a rare combination of character, size, and value-add opportunity. Built in 1900, the home retains its timeless appeal with features such as original hardwood flooring, decorative fireplaces, pocket doors, and classic architectural details that highlight its historic charm. The layout includes a generous living and dining area, an eat-in kitchen, and multiple functional spaces--ideal for both homeowners and investors. While the property has been well maintained structurally, it does require cosmetic updates (TLC), presenting an excellent opportunity for: Investors seeking a value-add flip or BRRRR strategy Buyers looking to customize a historic home Rental investors targeting strong demand near downtown Lancaster Located in an established neighborhood with a strong sense of community, this property benefits from walkability to downtown events, schools, and daily conveniences, making it highly attractive for both resale and rental positioning. With comparable renovated homes in the area showing strong values, this property presents a compelling opportunity to unlock equity through light-to-moderate cosmetic improvements.

  19. 2026-03-31
    soldstatus $153,800
  20. 2020-06-16
    soldstatus $152,000
  21. 2020-06-09
    soldstatus $152,000 Closed 420-char remark
    Show marketing remark (420 chars)

    Beautiful & spacious heritage home. Enjoy walking to festival activities. LR, DR each have a decorative FP. Eat in kitchen has built in desk & bay window for your plants. Mostly hardwood floors, pocket doors, mud room, laundry room on 2nd floor. Over 2500 SF including 3rd floor BR & BA. German Village style side yard w/ gazebo, privacy fence & brick patio. Very well cared for. .SEE A2A REMARKS

  22. 2020-03-02
    historical Contingent Finance and Inspection 420-char remark
    Show marketing remark (420 chars)

    Beautiful & spacious heritage home. Enjoy walking to festival activities. LR, DR each have a decorative FP. Eat in kitchen has built in desk & bay window for your plants. Mostly hardwood floors, pocket doors, mud room, laundry room on 2nd floor. Over 2500 SF including 3rd floor BR & BA. German Village style side yard w/ gazebo, privacy fence & brick patio. Very well cared for. .SEE A2A REMARKS

  23. 2020-01-20
    listed $159,900 Active 420-char remark
    Show marketing remark (420 chars)

    Beautiful & spacious heritage home. Enjoy walking to festival activities. LR, DR each have a decorative FP. Eat in kitchen has built in desk & bay window for your plants. Mostly hardwood floors, pocket doors, mud room, laundry room on 2nd floor. Over 2500 SF including 3rd floor BR & BA. German Village style side yard w/ gazebo, privacy fence & brick patio. Very well cared for. .SEE A2A REMARKS

  24. 2019-08-19
    historical
  25. 2019-07-08
    listed $159,000 Active
  26. 1993-06-01
    soldstatus $85,500

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast OH · Partial reset (capped growth)

Current annual tax
$2,585 · $215/mo
Projected year-2 tax
$2,993 · $249/mo
Expected delta
+$408/yr (+$34/mo · 15.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,784
− Mortgage interest
−$12,211
− Property taxes
−$2,585
− Insurance
−$1,090
− Repairs & maintenance
−$1,823
− Management
−$1,823
− Depreciation
−$6,342
Taxable loss
−$3,090
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$742
After-tax cash flow
$1,347/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lancaster City
NCES district ID
3904420
Math proficiency
38% ▼ -21.00%
Reading proficiency
51% ▼ -11.00%
Median HH income
$41,696
Composite
37.39/100
National rank
#4427
State rank
#504 of 656 in OH

Livability — Lancaster

Score
86/100
State rank
#41
US rank
#423

Category grades

Amenities A+ Commute A Cost of living A+ Crime D Employment D Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, OH
County
Fairfield County · 109,896 people
City population
62,933
Metro
Columbus, OH
Population (ZIP)
62,933
Household income
$72,153
Rent vs Own
32.2% rent · 67.8% own
Severe rent burden
1400.0

Population outlook (Fairfield County) Hauer SSP2

Today (2025)
162,442 people
By 2030
166,796 · +2.7%
By 2040
172,835 · +6.4%
By 2050
174,822 · +7.6%
By 2075
174,938 · +7.7%
By 2100
160,988 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 4% Hispanic / Latino 2% Black 2%
Common ancestry
Slovak 2% Italian 1% Iranian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Fairfield

2024 margin
Strong R (+24.1) · D 37.5% · R 61.6%
2008→2024 swing
-6.9pp toward R · 2008: -17.1pp · 2024: -24.1pp
All cycles
2024: R+24.1 2020: R+23.5 2016: R+27.0 2012: R+16.1 2008: R+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -298.81%
Current HPI
239.6352
Rent YoY
▲ 5.22%
Metro
Columbus, OH
State GDP YoY
▲ 1.98%
F500 in state
48

Industry mix (Fortune 500 HQ in OH)

Industry F500 HQs Revenue

Price history

+156.1% since first listed
14 events — show timeline
  • 2026-05-16 Relisted CBRMLS
  • 2026-05-16 Price Changed $219,000 CBRMLS
  • 2026-05-13 Contingent CBRMLS
  • 2026-05-08 Price Changed $219,900 CBRMLS
  • 2026-04-23 Price Changed $224,990 CBRMLS
  • 2026-04-18 Listed $229,000 CBRMLS
  • 2026-03-31 Sold (Public Records) $153,800 Public Records
  • 2020-06-16 Sold (Public Records) $152,000 Public Records
  • 2020-06-09 Sold (MLS) $152,000 CBRMLS
  • 2020-03-02 Contingent CBRMLS
  • 2020-01-20 Listed $159,900 CBRMLS
  • 2019-08-19 Listing Removed CBRMLS
  • 2019-07-08 Listed $159,000 CBRMLS
  • 1993-06-01 Sold (Public Records) $85,500 Public Records

Property tax history

+6.3%/yr

Latest (2025): $2,585 · +30.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…